LIXIL CORPORATION |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,684 JPY | 0.00% |
|
-3.33% | -4.35% |
| 05/04 | Flushed with pride, public toilets a tourist draw in Tokyo | RE |
| 04/04 | Lixil Receives Net-Zero Approval for 2050 Emissions Goal | MT |
Valuation
| Fiscal Period: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 4,28,752 | 3,90,185 | 8,92,053 | 6,65,796 | 6,24,928 | 4,83,569 | - | - |
| Enterprise Value (EV) 1 | 10,00,677 | 11,26,874 | 13,76,497 | 10,90,095 | 11,36,651 | 10,40,270 | 10,61,131 | 12,13,032 |
| P/E ratio | -8.21 x | 31.2 x | 27 x | 13.7 x | 39.2 x | 172 x | 19.5 x | 14.4 x |
| Yield | 4.74% | 5.2% | 2.44% | 3.71% | 4.13% | 5.34% | 5.34% | 5.34% |
| Capitalization / Revenue | 0.23 x | 0.23 x | 0.65 x | 0.47 x | 0.42 x | 0.33 x | 0.32 x | 0.31 x |
| EV / Revenue | 0.55 x | 0.67 x | 1 x | 0.76 x | 0.76 x | 0.7 x | 0.7 x | 0.78 x |
| EV / EBITDA | 18.7 x | 7.79 x | 11.4 x | 7.26 x | 10.6 x | 9.57 x | 8.43 x | 8.68 x |
| EV / FCF | -336 x | 9.68 x | 16.1 x | 11.7 x | -79.4 x | 18.9 x | 22.8 x | 26.1 x |
| FCF Yield | -0.3% | 10.3% | 6.21% | 8.58% | -1.26% | 5.28% | 4.38% | 3.84% |
| Price to Book | 0.8 x | 0.78 x | 1.62 x | 1.09 x | 1 x | 0.8 x | 0.81 x | 0.8 x |
| Nbr of stocks (in thousands) | 2,90,089 | 2,90,101 | 2,90,098 | 2,90,740 | 2,87,059 | 2,87,155 | - | - |
| Reference price 2 | 1,478 | 1,345 | 3,075 | 2,290 | 2,177 | 1,684 | 1,684 | 1,684 |
| Announcement Date | 13/05/19 | 29/05/20 | 30/04/21 | 28/04/22 | 28/04/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 18,32,608 | 16,94,439 | 13,78,255 | 14,28,578 | 14,95,987 | 14,80,733 | 15,19,150 | 15,45,562 |
| EBITDA 1 | 53,473 | 1,44,678 | 1,20,628 | 1,50,193 | 1,06,803 | 1,08,683 | 1,25,933 | 1,39,740 |
| EBIT 1 | -15,029 | 39,121 | 35,842 | 69,471 | 24,903 | 25,080 | 44,162 | 55,825 |
| Operating Margin | -0.82% | 2.31% | 2.6% | 4.86% | 1.66% | 1.69% | 2.91% | 3.61% |
| Earnings before Tax (EBT) 1 | -17,990 | 46,811 | 33,804 | 67,262 | 19,759 | 15,447 | 36,161 | 48,027 |
| Net income 1 | -52,193 | 12,518 | 33,048 | 48,603 | 15,991 | 3,215 | 24,233 | 32,835 |
| Net margin | -2.85% | 0.74% | 2.4% | 3.4% | 1.07% | 0.22% | 1.6% | 2.12% |
| EPS 2 | -180.0 | 43.15 | 113.9 | 167.2 | 55.54 | 9.767 | 86.54 | 117.2 |
| Free Cash Flow 1 | -2,977 | 1,16,387 | 85,462 | 93,491 | -14,314 | 54,967 | 46,525 | 46,525 |
| FCF margin | -0.16% | 6.87% | 6.2% | 6.54% | -0.96% | 3.71% | 3.06% | 3.01% |
| FCF Conversion (EBITDA) | - | 80.45% | 70.85% | 62.25% | - | 50.58% | 36.94% | 33.29% |
| FCF Conversion (Net income) | - | 929.76% | 258.6% | 192.36% | - | 1,709.44% | 191.99% | 141.69% |
| Dividend per Share 2 | 70.00 | 70.00 | 75.00 | 85.00 | 90.00 | 90.00 | 90.00 | 90.00 |
| Announcement Date | 13/05/19 | 29/05/20 | 30/04/21 | 28/04/22 | 28/04/23 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: Maart | 2020 S1 | 2021 S1 | 2021 S2 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 9,25,502 | 6,60,476 | 7,17,779 | 3,50,452 | 6,96,213 | 3,78,192 | 3,54,173 | 7,32,365 | 3,60,291 | 3,72,359 | 7,32,650 | 3,91,167 | 3,72,170 | 7,63,337 | 3,59,157 | 3,73,092 | 7,32,249 | 3,90,689 | 3,57,808 | 3,77,800 | 3,90,500 | 4,10,300 | 3,95,100 |
| EBITDA 1 | - | - | - | 33,328 | 77,282 | 43,074 | 29,837 | 72,911 | 32,007 | 18,288 | 50,295 | 35,489 | 21,019 | 56,508 | 22,112 | 24,247 | 46,359 | 39,446 | 10,695 | - | - | - | - |
| EBIT 1 | 32,071 | 11,976 | 23,866 | 13,228 | 37,161 | 22,792 | 9,518 | 32,310 | 12,067 | -2,028 | 10,039 | 14,201 | 663 | 14,864 | 2,425 | 4,206 | 6,631 | 18,828 | -4,906 | 9,600 | 8,900 | 18,400 | 4,400 |
| Operating Margin | 3.47% | 1.81% | 3.32% | 3.77% | 5.34% | 6.03% | 2.69% | 4.41% | 3.35% | -0.54% | 1.37% | 3.63% | 0.18% | 1.95% | 0.68% | 1.13% | 0.91% | 4.82% | -1.37% | 2.54% | 2.28% | 4.48% | 1.11% |
| Earnings before Tax (EBT) 1 | 40,821 | 10,678 | 23,126 | 12,667 | 35,593 | 22,846 | 8,823 | 31,669 | 12,031 | -2,036 | 9,995 | 11,427 | -1,663 | 9,764 | 378 | 2,267 | 2,645 | 16,531 | -1,282 | 8,000 | 6,800 | 16,800 | 2,300 |
| Net income 1 | 23,135 | 10,869 | 22,179 | 8,882 | 25,707 | 15,794 | 7,102 | 22,896 | 5,734 | -2,024 | 3,710 | 7,309 | 4,972 | 12,281 | 377 | 112 | 489 | 6,292 | -1,286 | 6,600 | 3,900 | 8,700 | 2,300 |
| Net margin | 2.5% | 1.65% | 3.09% | 2.53% | 3.69% | 4.18% | 2.01% | 3.13% | 1.59% | -0.54% | 0.51% | 1.87% | 1.34% | 1.61% | 0.1% | 0.03% | 0.07% | 1.61% | -0.36% | 1.75% | 1% | 2.12% | 0.58% |
| EPS 2 | 79.75 | 37.47 | - | 30.55 | 88.46 | 54.33 | 24.42 | 78.75 | 19.79 | -6.940 | 12.85 | 25.39 | 17.30 | 42.69 | 1.310 | 0.3900 | 1.700 | 21.92 | -31.24 | - | - | - | - |
| Dividend per Share 2 | 35.00 | 35.00 | - | 40.00 | 40.00 | - | 45.00 | 45.00 | - | 45.00 | 45.00 | - | 45.00 | 45.00 | - | 45.00 | 45.00 | - | 45.00 | - | - | - | - |
| Announcement Date | 31/10/19 | 30/10/20 | 30/04/21 | 29/10/21 | 29/10/21 | 31/01/22 | 28/04/22 | 28/04/22 | 29/07/22 | 31/10/22 | 31/10/22 | 31/01/23 | 28/04/23 | 28/04/23 | 28/07/23 | 31/10/23 | 31/10/23 | 31/01/24 | - | - | - | - | - |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: Maart | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 5,71,925 | 7,36,689 | 4,84,444 | 4,24,299 | 5,11,723 | 5,56,702 | 5,77,562 | 7,29,463 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 10.7 x | 5.092 x | 4.016 x | 2.825 x | 4.791 x | 5.122 x | 4.586 x | 5.22 x |
| Free Cash Flow 1 | -2,977 | 1,16,387 | 85,462 | 93,491 | -14,314 | 54,967 | 46,525 | 46,525 |
| ROE (net income / shareholders' equity) | -9.1% | 2.4% | 6.3% | 8.3% | 2.6% | 1.04% | 4.12% | 5.59% |
| ROA (Net income/ Total Assets) | -0.86% | 2.26% | 1.76% | 3.82% | 1.09% | 0.68% | 1.55% | 2.08% |
| Assets 1 | 60,44,214 | 5,55,031 | 18,73,809 | 12,73,460 | 14,71,479 | 4,76,367 | 15,63,405 | 15,82,427 |
| Book Value Per Share 2 | 1,840 | 1,731 | 1,903 | 2,106 | 2,179 | 2,098 | 2,089 | 2,113 |
| Cash Flow per Share 2 | 239.0 | 407.0 | 406.0 | 445.0 | 340.0 | 403.0 | 363.0 | 386.0 |
| Capex 1 | 67,639 | 68,635 | 65,581 | 61,462 | 77,597 | 60,867 | 60,867 | 60,867 |
| Capex / Sales | 3.69% | 4.05% | 4.76% | 4.3% | 5.19% | 4.11% | 4.01% | 3.94% |
| Announcement Date | 13/05/19 | 29/05/20 | 30/04/21 | 28/04/22 | 28/04/23 | - | - | - |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
A
Sell
Buy
Mean consensus
HOLD
Number of Analysts
9
Last Close Price
1,684
JPY
Average target price
1,874
JPY
Spread / Average Target
+11.31%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -4.35% | 3.07B | |
| +12.06% | 40.33B | |
| +3.13% | 30.34B | |
| +12.08% | 22.89B | |
| +28.11% | 19.02B | |
| +4.88% | 15.38B | |
| +10.04% | 9.84B | |
| -1.14% | 9.32B | |
| +10.03% | 7.75B | |
| -9.88% | 7.37B |
- Stock Market
- Equities
- 5938 Stock
- Financials LIXIL Corporation
